Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-2.559M |
1.712M |
1.562M |
0.965M |
- |
Minority
Interest
|
-0.298M |
-0.192M |
-0.174M |
-0.067M |
- |
Net
Income
|
-3.374M |
0.937M |
1.081M |
0.627M |
- |
Selling
General
Administrative
|
1.972M |
3.152M |
2.546M |
1.732M |
- |
Gross
Profit
|
22.493M |
20.602M |
13.996M |
9.862M |
- |
Reconciled
Depreciation
|
1.679M |
1.089M |
0.607M |
0.204M |
- |
Ebit
|
0.526M |
2.052M |
1.866M |
1.102M |
1.83M |
Ebitda
|
2.205M |
3.141M |
2.473M |
1.306M |
- |
Depreciation
And
Amortization
|
1.679M |
1.089M |
0.607M |
0.204M |
- |
Operating
Income
|
-0.259M |
1.921M |
1.67M |
1.017M |
- |
Other
Operating
Expenses
|
64.306M |
71.527M |
60.808M |
44.706M |
0.056M |
Interest
Expense
|
1.035M |
0.201M |
0.123M |
0.127M |
- |
Tax
Provision
|
0.516M |
0.583M |
0.306M |
0.271M |
- |
Interest
Income
|
0.303M |
0.064M |
0.108M |
0.053M |
- |
Net
Interest
Income
|
-0.816M |
0.008M |
-0.073M |
-0.025M |
- |
Income
Tax
Expense
|
0.516M |
0.583M |
0.306M |
0.271M |
0.238M |
Total
Revenue
|
64.628M |
73.442M |
62.619M |
45.727M |
- |
Total
Operating
Expenses
|
22.171M |
18.687M |
12.186M |
8.841M |
- |
Cost
Of
Revenue
|
42.134M |
52.84M |
48.623M |
35.865M |
- |
Total
Other
Income
Expense
Net
|
-2.3M |
-0.209M |
-0.108M |
-0.053M |
- |
Net
Income
From
Continuing
Ops
|
-3.075M |
1.129M |
1.255M |
0.694M |
- |
Net
Income
Applicable
To
Common
Shares
|
- |
0.937M |
1.081M |
0.627M |
1.289M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
35.165M |
36.656M |
31.36M |
19.77M |
15.795M |
Intangible
Assets
|
5.518M |
5.629M |
1.909M |
1.107M |
1.035M |
Other
Current
Assets
|
- |
- |
0.113M |
0.047M |
- |
Total
Liab
|
34.246M |
32.484M |
27.548M |
19.597M |
14.665M |
Total
Stockholder
Equity
|
0.919M |
4.172M |
3.812M |
0.173M |
1.129M |
Other
Current
Liab
|
10.325M |
6.58M |
6.058M |
4.554M |
0.095M |
Common
Stock
|
0.067M |
0.067M |
0.067M |
0.006M |
0.006M |
Capital
Stock
|
0.067M |
0.067M |
0.067M |
0.006M |
- |
Retained
Earnings
|
-3.374M |
0.937M |
1.081M |
0.627M |
1.289M |
Good
Will
|
4.472M |
5.689M |
0.422M |
0.052M |
0.06M |
Other
Assets
|
- |
0.387M |
0.89M |
0.27M |
1.922M |
Cash
|
8M |
6.804M |
9.394M |
5.178M |
3.913M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
28.828M |
23.849M |
22.861M |
15.396M |
12.939M |
Current
Deferred
Revenue
|
- |
- |
1.367M |
0.464M |
- |
Net
Debt
|
9.194M |
6.962M |
-2.132M |
1.829M |
- |
Short
Term
Debt
|
12.116M |
5.13M |
2.576M |
2.806M |
0M |
Short
Long
Term
Debt
|
12.019M |
5.037M |
2.555M |
2.785M |
- |
Short
Long
Term
Debt
Total
|
17.194M |
13.766M |
7.262M |
7.006M |
- |
Other
Stockholder
Equity
|
4.226M |
3.169M |
2.664M |
-0.46M |
-0.891M |
Property
Plant
Equipment
|
- |
1.101M |
0.684M |
0.544M |
0.592M |
Total
Current
Assets
|
22.098M |
21.026M |
25.104M |
16.897M |
12.111M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
0.059M |
0.045M |
1.937M |
2.181M |
0.048M |
Net
Receivables
|
13.379M |
13.072M |
13.257M |
8.711M |
8.15M |
Long
Term
Debt
|
4.837M |
4.007M |
4.687M |
4.18M |
1.474M |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
6.386M |
12.139M |
12.86M |
7.573M |
6.59M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
0.792M |
0.689M |
2.512M |
2.908M |
- |
Non
Current
Assets
Total
|
13.067M |
15.631M |
6.256M |
2.874M |
- |
Capital
Lease
Obligations
|
0.339M |
0.432M |
0.021M |
0.041M |
- |
Long
Term
Debt
Total
|
- |
4.346M |
- |
4.201M |
1.515M |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-2.485M |
-4.625M |
-2.636M |
-2.769M |
-0.048M |
Total
Cashflows
From
Investing
Activities
|
- |
-4.625M |
-2.636M |
-2.769M |
-0.468M |
Total
Cash
From
Financing
Activities
|
4.628M |
0.895M |
1.097M |
3.295M |
-2.751M |
Net
Income
|
-2.559M |
1.712M |
1.562M |
0.965M |
1.289M |
Change
In
Cash
|
1.196M |
-2.591M |
4.217M |
1.264M |
-0.447M |
Begin
Period
Cash
Flow
|
6.804M |
9.394M |
5.178M |
3.913M |
- |
End
Period
Cash
Flow
|
8M |
6.804M |
9.394M |
5.178M |
3.913M |
Total
Cash
From
Operating
Activities
|
-0.932M |
1.193M |
5.761M |
0.743M |
2.772M |
Depreciation
|
1.679M |
1.089M |
0.607M |
0.204M |
0.096M |
Other
Cashflows
From
Investing
Activities
|
- |
-4.06M |
-2.073M |
-2.545M |
-1.003M |
Dividends
Paid
|
0.238M |
0.158M |
0.085M |
0.14M |
0.212M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
-0.052M |
-0.911M |
2.58M |
- |
- |
Other
Cashflows
From
Financing
Activities
|
-2.485M |
1.964M |
-1.818M |
3.435M |
-0.14M |
Capital
Expenditures
|
0.617M |
0.565M |
0.563M |
0.224M |
0.06M |
Change
In
Working
Capital
|
-2.061M |
-1.234M |
3.83M |
-0.287M |
- |
Other
Non
Cash
Items
|
2.008M |
-0.373M |
-0.237M |
-0.138M |
- |
Free
Cash
Flow
|
-1.549M |
0.629M |
5.198M |
0.519M |
- |